| Single-Year Tables | Historical Data | Intermediate Assumptions | Low-Cost Assumptions | High-Cost Assumptions |
| OASDI | HI | Combined | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Calendar year |
Non- interest income |
Cost a | Balance a |
Non- interest income |
Cost | Balance |
Non- interest income | Cost a | Balance a | |||||||||
Historical: |
||||||||||||||||||
| 1970 | $211 | $198 | $13 | $34 | $33 | $2 | $245 | $231 | $14 | |||||||||
| 1971 | 223 | 221 | 2 | 31 | 35 | -3 | 255 | 256 | -1 | |||||||||
| 1972 | 241 | 240 | 1 | 33 | 37 | -4 | 274 | 277 | -3 | |||||||||
| 1973 | 274 | 278 | -4 | 59 | 40 | 19 | 333 | 318 | 15 | |||||||||
| 1974 | 280 | 286 | -6 | 55 | 45 | 10 | 335 | 330 | 4 | |||||||||
| 1975 | 280 | 299 | -19 | 53 | 50 | 3 | 333 | 349 | -16 | |||||||||
| 1976 | 296 | 320 | -24 | 53 | 57 | -4 | 348 | 376 | -28 | |||||||||
| 1977 | 305 | 335 | -30 | 58 | 62 | -4 | 363 | 397 | -34 | |||||||||
| 1978 | 319 | 342 | -23 | 66 | 66 | b | 385 | 409 | -23 | |||||||||
| 1979 | 332 | 343 | -12 | 73 | 69 | 4 | 404 | 412 | -8 | |||||||||
| 1980 | 331 | 348 | -17 | 70 | 73 | -3 | 401 | 422 | -21 | |||||||||
| 1981 | 359 | 369 | -11 | 86 | 80 | 6 | 445 | 449 | -4 | |||||||||
| 1982 | 353 | 386 | -33 | 85 | 87 | -2 | 439 | 474 | -35 | |||||||||
| 1983 | 382 | 401 | -19 | 96 | 95 | 1 | 477 | 496 | -18 | |||||||||
| 1984 | 415 | 408 | 6 | 100 | 103 | -3 | 514 | 511 | 3 | |||||||||
| 1985 | 439 | 417 | 22 | 107 | 106 | 2 | 547 | 523 | 24 | |||||||||
| 1986 | 458 | 434 | 25 | 120 | 107 | 13 | 579 | 541 | 37 | |||||||||
| 1987 | 469 | 434 | 35 | 123 | 108 | 15 | 592 | 543 | 50 | |||||||||
| 1988 | 510 | 445 | 66 | 127 | 107 | 21 | 637 | 551 | 86 | |||||||||
| 1989 | 528 | 450 | 77 | 130 | 117 | 13 | 658 | 568 | 90 | |||||||||
| 1990 | 540 | 459 | 82 | 130 | 121 | 9 | 671 | 580 | 91 | |||||||||
| 1991 | 536 | 477 | 58 | 139 | 128 | 12 | 675 | 605 | 70 | |||||||||
| 1992 | 537 | 494 | 43 | 143 | 143 | b | 680 | 637 | 43 | |||||||||
| 1993 | 539 | 508 | 31 | 144 | 156 | -12 | 684 | 664 | 19 | |||||||||
| 1994 | 562 | 519 | 43 | 164 | 173 | -9 | 726 | 692 | 34 | |||||||||
| 1995 | 569 | 530 | 39 | 169 | 185 | -17 | 737 | 716 | 22 | |||||||||
| 1996 | 585 | 536 | 49 | 173 | 196 | -23 | 758 | 732 | 26 | |||||||||
| 1997 | 614 | 548 | 66 | 182 | 204 | -21 | 796 | 751 | 45 | |||||||||
| 1998 | 644 | 560 | 84 | 196 | 193 | 2 | 839 | 753 | 87 | |||||||||
| 1999 | 675 | 563 | 112 | 206 | 187 | 19 | 881 | 750 | 131 | |||||||||
| 2000 | 698 | 575 | 123 | 216 | 184 | 32 | 913 | 758 | 155 | |||||||||
| 2001 | 713 | 591 | 122 | 214 | 195 | 19 | 927 | 787 | 140 | |||||||||
| 2002 | 727 | 614 | 113 | 212 | 204 | 8 | 939 | 818 | 121 | |||||||||
| 2003 | 711 | 623 | 88 | 214 | 208 | 6 | 925 | 831 | 94 | |||||||||
| 2004 | 721 | 636 | 85 | 222 | 219 | 3 | 942 | 854 | 88 | |||||||||
| 2005 | 744 | 649 | 95 | 225 | 229 | -4 | 969 | 878 | 91 | |||||||||
| 2006 | 762 | 659 | 103 | 233 | 235 | -2 | 995 | 894 | 101 | |||||||||
| 2007 | 778 | 685 | 92 | 240 | 241 | -2 | 1018 | 927 | 91 | |||||||||
| 2008 | 763 | 692 | 71 | 234 | 250 | -15 | 998 | 942 | 55 | |||||||||
| 2009 | 768 | 765 | 4 | 229 | 267 | -38 | 997 | 1032 | -35 | |||||||||
| 2010 | 725 | 778 | -53 | 229 | 268 | -39 | 954 | 1047 | -92 | |||||||||
| 2011 | 729 | 777 | -48 | 231 | 272 | -41 | 960 | 1048 | -88 | |||||||||
| 2012 | 755 | 812 | -57 | 239 | 273 | -34 | 995 | 1085 | -90 | |||||||||
| 2013 | 767 | 839 | -72 | 248 | 275 | -27 | 1015 | 1114 | -99 | |||||||||
| 2014 | 789 | 863 | -73 | 258 | 272 | -14 | 1047 | 1135 | -87 | |||||||||
| 2015 | 834 | 905 | -71 | 271 | 278 | -7 | 1105 | 1183 | -78 | |||||||||
Intermediate: |
||||||||||||||||||
| 2016 | 856 | 929 | -73 | 281 | 288 | -6 | 1,137 | 1,217 | -80 | |||||||||
| 2017 | 885 | 940 | -55 | 291 | 294 | -3 | 1,176 | 1,234 | -58 | |||||||||
| 2018 | 915 | 979 | -64 | 303 | 303 | b | 1,218 | 1,282 | -64 | |||||||||
| 2019 | 944 | 1,018 | -74 | 314 | 314 | -1 | 1,257 | 1,332 | -75 | |||||||||
| 2020 | 971 | 1,058 | -86 | 324 | 328 | -4 | 1,295 | 1,386 | -90 | |||||||||
| 2021 | 998 | 1,096 | -97 | 334 | 342 | -8 | 1,332 | 1,438 | -105 | |||||||||
| 2022 | 1,024 | 1,138 | -114 | 343 | 357 | -14 | 1,367 | 1,495 | -128 | |||||||||
| 2023 | 1,047 | 1,183 | -136 | 352 | 372 | -20 | 1,399 | 1,555 | -156 | |||||||||
| 2024 | 1,071 | 1,229 | -158 | 361 | 386 | -25 | 1,432 | 1,615 | -183 | |||||||||
| 2025 | 1,093 | 1,275 | -181 | 370 | 399 | -29 | 1,463 | 1,673 | -210 | |||||||||
| 2026 | 1,114 | 1,313 | -199 | 379 | 423 | -44 | 1,493 | 1,735 | -243 | |||||||||
| 2027 | 1,134 | 1,351 | -216 | 387 | 438 | -51 | 1,522 | 1,789 | -267 | |||||||||
| 2028 | 1,155 | 1,388 | -233 | 396 | 453 | -57 | 1,550 | 1,841 | -291 | |||||||||
| 2029 | 1,174 | 1,424 | -249 | 404 | 469 | -65 | 1,579 | 1,893 | -314 | |||||||||
| 2030 | 1,195 | 1,459 | -265 | 413 | 483 | -70 | 1,607 | 1,942 | -335 | |||||||||
| 2031 | 1,215 | 1,494 | -279 | 421 | 499 | -78 | 1,636 | 1,992 | -357 | |||||||||
| 2032 | 1,235 | 1,527 | -293 | 430 | 514 | -85 | 1,664 | 2,042 | -377 | |||||||||
| 2033 | 1,255 | 1,560 | -304 | 438 | 531 | -92 | 1,694 | 2,090 | -397 | |||||||||
| 2034 | 1,276 | 1,590 | -314 | 447 | 547 | -100 | 1,723 | 2,137 | -414 | |||||||||
| 2035 | 1,297 | 1,619 | -322 | 456 | 563 | -107 | 1,754 | 2,183 | -429 | |||||||||
| 2036 | 1,319 | 1,652 | -333 | 465 | 579 | -114 | 1,784 | 2,231 | -446 | |||||||||
| 2037 | 1,342 | 1,684 | -342 | 475 | 595 | -120 | 1,816 | 2,278 | -462 | |||||||||
| 2038 | 1,365 | 1,714 | -349 | 485 | 610 | -125 | 1,850 | 2,324 | -474 | |||||||||
| 2039 | 1,389 | 1,743 | -355 | 495 | 624 | -130 | 1,883 | 2,367 | -484 | |||||||||
| 2040 | 1,413 | 1,771 | -359 | 505 | 639 | -134 | 1,918 | 2,410 | -493 | |||||||||
| 2041 | 1,438 | 1,799 | -362 | 515 | 654 | -139 | 1,953 | 2,453 | -501 | |||||||||
| 2042 | 1,463 | 1,828 | -365 | 526 | 669 | -143 | 1,989 | 2,496 | -508 | |||||||||
| 2043 | 1,489 | 1,857 | -368 | 537 | 683 | -146 | 2,026 | 2,540 | -514 | |||||||||
| 2044 | 1,516 | 1,886 | -371 | 548 | 697 | -149 | 2,064 | 2,584 | -520 | |||||||||
| 2045 | 1,542 | 1,917 | -375 | 559 | 712 | -152 | 2,101 | 2,629 | -527 | |||||||||
| 2046 | 1,569 | 1,948 | -379 | 571 | 726 | -155 | 2,140 | 2,673 | -533 | |||||||||
| 2047 | 1,596 | 1,979 | -383 | 583 | 739 | -156 | 2,179 | 2,718 | -539 | |||||||||
| 2048 | 1,624 | 2,011 | -387 | 595 | 751 | -157 | 2,219 | 2,762 | -544 | |||||||||
| 2049 | 1,652 | 2,044 | -392 | 607 | 764 | -157 | 2,259 | 2,807 | -549 | |||||||||
| 2050 | 1,680 | 2,077 | -397 | 619 | 776 | -157 | 2,300 | 2,854 | -554 | |||||||||
| 2051 | 1,709 | 2,113 | -404 | 632 | 789 | -157 | 2,341 | 2,901 | -560 | |||||||||
| 2052 | 1,738 | 2,150 | -412 | 645 | 801 | -156 | 2,383 | 2,950 | -568 | |||||||||
| 2053 | 1,767 | 2,189 | -421 | 658 | 812 | -154 | 2,425 | 3,001 | -576 | |||||||||
| 2054 | 1,797 | 2,229 | -432 | 671 | 825 | -153 | 2,469 | 3,054 | -586 | |||||||||
| 2055 | 1,827 | 2,272 | -444 | 685 | 838 | -153 | 2,512 | 3,109 | -597 | |||||||||
| 2056 | 1,858 | 2,315 | -457 | 699 | 852 | -153 | 2,556 | 3,167 | -610 | |||||||||
| 2057 | 1,888 | 2,360 | -471 | 713 | 865 | -153 | 2,601 | 3,225 | -624 | |||||||||
| 2058 | 1,920 | 2,405 | -485 | 727 | 879 | -152 | 2,647 | 3,284 | -637 | |||||||||
| 2059 | 1,951 | 2,451 | -500 | 741 | 893 | -151 | 2,693 | 3,344 | -652 | |||||||||
| 2060 | 1,983 | 2,498 | -515 | 756 | 908 | -152 | 2,739 | 3,406 | -667 | |||||||||
| 2061 | 2,015 | 2,546 | -530 | 771 | 923 | -152 | 2,786 | 3,469 | -683 | |||||||||
| 2062 | 2,048 | 2,594 | -546 | 786 | 939 | -153 | 2,834 | 3,534 | -699 | |||||||||
| 2063 | 2,081 | 2,643 | -562 | 802 | 956 | -155 | 2,883 | 3,600 | -717 | |||||||||
| 2064 | 2,115 | 2,693 | -578 | 817 | 974 | -157 | 2,932 | 3,668 | -735 | |||||||||
| 2065 | 2,149 | 2,744 | -595 | 833 | 993 | -160 | 2,982 | 3,738 | -755 | |||||||||
| 2066 | 2,184 | 2,797 | -612 | 849 | 1,013 | -164 | 3,034 | 3,810 | -776 | |||||||||
| 2067 | 2,220 | 2,850 | -630 | 866 | 1,033 | -167 | 3,085 | 3,883 | -798 | |||||||||
| 2068 | 2,256 | 2,905 | -649 | 882 | 1,053 | -171 | 3,138 | 3,957 | -819 | |||||||||
| 2069 | 2,293 | 2,960 | -668 | 899 | 1,073 | -174 | 3,192 | 4,034 | -842 | |||||||||
| 2070 | 2,330 | 3,017 | -687 | 917 | 1,094 | -178 | 3,247 | 4,111 | -865 | |||||||||
| 2071 | 2,368 | 3,074 | -706 | 934 | 1,116 | -182 | 3,302 | 4,190 | -888 | |||||||||
| 2072 | 2,407 | 3,131 | -724 | 952 | 1,138 | -186 | 3,359 | 4,269 | -910 | |||||||||
| 2073 | 2,446 | 3,188 | -742 | 970 | 1,160 | -190 | 3,417 | 4,348 | -932 | |||||||||
| 2074 | 2,486 | 3,245 | -759 | 989 | 1,182 | -194 | 3,475 | 4,428 | -952 | |||||||||
| 2075 | 2,527 | 3,302 | -775 | 1,007 | 1,204 | -197 | 3,534 | 4,506 | -972 | |||||||||
| 2076 | 2,568 | 3,357 | -790 | 1,026 | 1,226 | -200 | 3,594 | 4,584 | -990 | |||||||||
| 2077 | 2,609 | 3,412 | -803 | 1,045 | 1,248 | -203 | 3,654 | 4,660 | -1,006 | |||||||||
| 2078 | 2,651 | 3,467 | -816 | 1,064 | 1,269 | -205 | 3,715 | 4,736 | -1,021 | |||||||||
| 2079 | 2,693 | 3,522 | -828 | 1,083 | 1,290 | -207 | 3,777 | 4,812 | -1,035 | |||||||||
| 2080 | 2,737 | 3,578 | -841 | 1,103 | 1,311 | -208 | 3,840 | 4,889 | -1,049 | |||||||||
| 2081 | 2,781 | 3,635 | -854 | 1,123 | 1,332 | -209 | 3,904 | 4,967 | -1,063 | |||||||||
| 2082 | 2,825 | 3,695 | -869 | 1,143 | 1,353 | -210 | 3,969 | 5,048 | -1,079 | |||||||||
| 2083 | 2,871 | 3,756 | -886 | 1,164 | 1,375 | -211 | 4,035 | 5,131 | -1,096 | |||||||||
| 2084 | 2,917 | 3,821 | -904 | 1,185 | 1,397 | -211 | 4,102 | 5,217 | -1,115 | |||||||||
| 2085 | 2,963 | 3,888 | -924 | 1,206 | 1,418 | -212 | 4,170 | 5,306 | -1,136 | |||||||||
| 2086 | 3,011 | 3,957 | -946 | 1,228 | 1,441 | -212 | 4,239 | 5,398 | -1,159 | |||||||||
| 2087 | 3,059 | 4,029 | -970 | 1,250 | 1,463 | -213 | 4,310 | 5,493 | -1,183 | |||||||||
| 2088 | 3,108 | 4,103 | -995 | 1,273 | 1,487 | -214 | 4,381 | 5,589 | -1,208 | |||||||||
| 2089 | 3,158 | 4,178 | -1,020 | 1,296 | 1,510 | -214 | 4,454 | 5,688 | -1,235 | |||||||||
| 2090 | 3,208 | 4,255 | -1,047 | 1,319 | 1,534 | -215 | 4,527 | 5,789 | -1,261 | |||||||||
Low-cost: |
||||||||||||||||||
| 2016 | 862 | 926 | -65 | 284 | 283 | 1 | 1,145 | 1,210 | -64 | |||||||||
| 2017 | 902 | 931 | -29 | 297 | 284 | 13 | 1,199 | 1,216 | -17 | |||||||||
| 2018 | 943 | 969 | -26 | 311 | 290 | 21 | 1,254 | 1,259 | -5 | |||||||||
| 2019 | 982 | 1,005 | -23 | 324 | 297 | 27 | 1,306 | 1,302 | 4 | |||||||||
| 2020 | 1,019 | 1,041 | -22 | 336 | 305 | 31 | 1,355 | 1,346 | 8 | |||||||||
| 2021 | 1,053 | 1,076 | -22 | 347 | 313 | 34 | 1,400 | 1,389 | 11 | |||||||||
| 2022 | 1,087 | 1,115 | -28 | 358 | 322 | 36 | 1,446 | 1,437 | 9 | |||||||||
| 2023 | 1,120 | 1,156 | -36 | 370 | 331 | 38 | 1,490 | 1,488 | 2 | |||||||||
| 2024 | 1,156 | 1,199 | -43 | 381 | 339 | 42 | 1,537 | 1,538 | -1 | |||||||||
| 2025 | 1,189 | 1,242 | -53 | 393 | 346 | 47 | 1,583 | 1,588 | -5 | |||||||||
| 2026 | 1,220 | 1,279 | -59 | 405 | 362 | 43 | 1,625 | 1,642 | -17 | |||||||||
| 2027 | 1,250 | 1,317 | -67 | 417 | 371 | 46 | 1,667 | 1,688 | -21 | |||||||||
| 2028 | 1,280 | 1,354 | -73 | 429 | 378 | 50 | 1,709 | 1,732 | -23 | |||||||||
| 2029 | 1,311 | 1,390 | -79 | 441 | 386 | 55 | 1,752 | 1,776 | -25 | |||||||||
| 2030 | 1,342 | 1,426 | -84 | 453 | 393 | 61 | 1,795 | 1,819 | -24 | |||||||||
| 2031 | 1,373 | 1,462 | -88 | 466 | 400 | 66 | 1,839 | 1,862 | -23 | |||||||||
| 2032 | 1,405 | 1,497 | -92 | 479 | 408 | 71 | 1,884 | 1,904 | -21 | |||||||||
| 2033 | 1,438 | 1,531 | -93 | 492 | 415 | 77 | 1,930 | 1,946 | -16 | |||||||||
| 2034 | 1,471 | 1,564 | -93 | 506 | 422 | 84 | 1,977 | 1,986 | -9 | |||||||||
| 2035 | 1,506 | 1,597 | -91 | 520 | 429 | 91 | 2,026 | 2,025 | b | |||||||||
| 2036 | 1,542 | 1,632 | -90 | 534 | 435 | 99 | 2,076 | 2,067 | 9 | |||||||||
| 2037 | 1,579 | 1,667 | -88 | 549 | 441 | 108 | 2,128 | 2,108 | 20 | |||||||||
| 2038 | 1,618 | 1,702 | -84 | 565 | 447 | 119 | 2,183 | 2,148 | 35 | |||||||||
| 2039 | 1,658 | 1,735 | -77 | 582 | 452 | 130 | 2,240 | 2,187 | 53 | |||||||||
| 2040 | 1,699 | 1,769 | -69 | 599 | 457 | 142 | 2,298 | 2,225 | 73 | |||||||||
| 2041 | 1,742 | 1,802 | -60 | 616 | 461 | 155 | 2,358 | 2,264 | 94 | |||||||||
| 2042 | 1,787 | 1,838 | -51 | 634 | 466 | 168 | 2,421 | 2,304 | 117 | |||||||||
| 2043 | 1,833 | 1,874 | -41 | 653 | 472 | 181 | 2,485 | 2,346 | 140 | |||||||||
| 2044 | 1,880 | 1,912 | -32 | 672 | 477 | 196 | 2,553 | 2,389 | 164 | |||||||||
| 2045 | 1,928 | 1,952 | -24 | 692 | 482 | 210 | 2,620 | 2,434 | 187 | |||||||||
| 2046 | 1,978 | 1,993 | -15 | 713 | 488 | 225 | 2,691 | 2,480 | 210 | |||||||||
| 2047 | 2,029 | 2,035 | -6 | 734 | 493 | 241 | 2,763 | 2,528 | 235 | |||||||||
| 2048 | 2,081 | 2,079 | 1 | 756 | 498 | 257 | 2,836 | 2,578 | 259 | |||||||||
| 2049 | 2,134 | 2,125 | 9 | 778 | 504 | 274 | 2,912 | 2,629 | 283 | |||||||||
| 2050 | 2,188 | 2,172 | 16 | 801 | 510 | 291 | 2,989 | 2,682 | 307 | |||||||||
| 2051 | 2,244 | 2,222 | 22 | 825 | 516 | 308 | 3,068 | 2,738 | 330 | |||||||||
| 2052 | 2,300 | 2,275 | 25 | 849 | 522 | 326 | 3,149 | 2,798 | 351 | |||||||||
| 2053 | 2,359 | 2,331 | 28 | 873 | 529 | 344 | 3,232 | 2,860 | 372 | |||||||||
| 2054 | 2,418 | 2,389 | 28 | 899 | 537 | 362 | 3,316 | 2,926 | 390 | |||||||||
| 2055 | 2,478 | 2,450 | 28 | 924 | 546 | 379 | 3,403 | 2,996 | 407 | |||||||||
| 2056 | 2,540 | 2,513 | 27 | 951 | 555 | 396 | 3,491 | 3,068 | 423 | |||||||||
| 2057 | 2,603 | 2,579 | 25 | 978 | 564 | 413 | 3,581 | 3,143 | 438 | |||||||||
| 2058 | 2,668 | 2,645 | 22 | 1,006 | 575 | 431 | 3,673 | 3,220 | 453 | |||||||||
| 2059 | 2,734 | 2,714 | 20 | 1,034 | 586 | 448 | 3,768 | 3,300 | 469 | |||||||||
| 2060 | 2,802 | 2,783 | 18 | 1,063 | 598 | 465 | 3,865 | 3,382 | 483 | |||||||||
| 2061 | 2,871 | 2,854 | 17 | 1,093 | 612 | 481 | 3,964 | 3,466 | 498 | |||||||||
| 2062 | 2,942 | 2,927 | 15 | 1,124 | 626 | 497 | 4,065 | 3,553 | 513 | |||||||||
| 2063 | 3,015 | 3,001 | 14 | 1,155 | 642 | 513 | 4,169 | 3,642 | 527 | |||||||||
| 2064 | 3,089 | 3,076 | 13 | 1,187 | 659 | 528 | 4,276 | 3,735 | 541 | |||||||||
| 2065 | 3,166 | 3,153 | 13 | 1,220 | 678 | 542 | 4,386 | 3,831 | 555 | |||||||||
| 2066 | 3,245 | 3,233 | 12 | 1,254 | 697 | 556 | 4,499 | 3,930 | 568 | |||||||||
| 2067 | 3,326 | 3,315 | 11 | 1,288 | 717 | 571 | 4,615 | 4,032 | 582 | |||||||||
| 2068 | 3,410 | 3,399 | 11 | 1,324 | 738 | 586 | 4,734 | 4,137 | 597 | |||||||||
| 2069 | 3,495 | 3,485 | 10 | 1,361 | 759 | 602 | 4,856 | 4,244 | 612 | |||||||||
| 2070 | 3,584 | 3,574 | 10 | 1,398 | 781 | 617 | 4,982 | 4,355 | 628 | |||||||||
| 2071 | 3,675 | 3,663 | 11 | 1,437 | 804 | 633 | 5,112 | 4,467 | 645 | |||||||||
| 2072 | 3,768 | 3,753 | 15 | 1,477 | 827 | 650 | 5,245 | 4,580 | 665 | |||||||||
| 2073 | 3,864 | 3,844 | 19 | 1,518 | 851 | 667 | 5,381 | 4,695 | 686 | |||||||||
| 2074 | 3,962 | 3,936 | 26 | 1,559 | 875 | 684 | 5,521 | 4,811 | 710 | |||||||||
| 2075 | 4,062 | 4,028 | 35 | 1,602 | 900 | 702 | 5,664 | 4,928 | 737 | |||||||||
| 2076 | 4,165 | 4,119 | 46 | 1,646 | 925 | 721 | 5,811 | 5,044 | 767 | |||||||||
| 2077 | 4,270 | 4,210 | 60 | 1,690 | 950 | 740 | 5,960 | 5,160 | 800 | |||||||||
| 2078 | 4,378 | 4,302 | 75 | 1,736 | 976 | 760 | 6,114 | 5,278 | 836 | |||||||||
| 2079 | 4,488 | 4,397 | 92 | 1,782 | 1,001 | 781 | 6,271 | 5,398 | 873 | |||||||||
| 2080 | 4,602 | 4,494 | 108 | 1,830 | 1,027 | 804 | 6,432 | 5,521 | 911 | |||||||||
| 2081 | 4,718 | 4,595 | 122 | 1,879 | 1,053 | 827 | 6,597 | 5,648 | 949 | |||||||||
| 2082 | 4,836 | 4,702 | 134 | 1,930 | 1,079 | 851 | 6,766 | 5,781 | 985 | |||||||||
| 2083 | 4,957 | 4,815 | 143 | 1,981 | 1,106 | 875 | 6,939 | 5,921 | 1,018 | |||||||||
| 2084 | 5,081 | 4,934 | 147 | 2,034 | 1,134 | 900 | 7,116 | 6,068 | 1,048 | |||||||||
| 2085 | 5,208 | 5,060 | 148 | 2,089 | 1,162 | 927 | 7,297 | 6,222 | 1,075 | |||||||||
| 2086 | 5,339 | 5,194 | 145 | 2,145 | 1,191 | 954 | 7,483 | 6,384 | 1,099 | |||||||||
| 2087 | 5,472 | 5,333 | 138 | 2,202 | 1,220 | 982 | 7,674 | 6,554 | 1,120 | |||||||||
| 2088 | 5,608 | 5,480 | 129 | 2,261 | 1,251 | 1,010 | 7,869 | 6,730 | 1,139 | |||||||||
| 2089 | 5,748 | 5,632 | 116 | 2,321 | 1,282 | 1,039 | 8,069 | 6,913 | 1,155 | |||||||||
| 2090 | 5,890 | 5,789 | 101 | 2,383 | 1,313 | 1,070 | 8,274 | 7,102 | 1,171 | |||||||||
High-cost: |
||||||||||||||||||
| 2016 | 846 | 931 | -85 | 276 | 293 | -17 | 1,122 | 1,225 | -103 | |||||||||
| 2017 | 838 | 946 | -108 | 278 | 301 | -23 | 1,116 | 1,247 | -131 | |||||||||
| 2018 | 863 | 985 | -122 | 286 | 312 | -26 | 1,149 | 1,297 | -147 | |||||||||
| 2019 | 884 | 1,028 | -144 | 295 | 328 | -32 | 1,179 | 1,355 | -176 | |||||||||
| 2020 | 904 | 1,070 | -166 | 304 | 347 | -43 | 1,208 | 1,417 | -209 | |||||||||
| 2021 | 923 | 1,110 | -187 | 313 | 368 | -55 | 1,236 | 1,478 | -242 | |||||||||
| 2022 | 943 | 1,155 | -212 | 321 | 390 | -69 | 1,264 | 1,545 | -281 | |||||||||
| 2023 | 961 | 1,202 | -241 | 329 | 414 | -85 | 1,290 | 1,616 | -326 | |||||||||
| 2024 | 978 | 1,250 | -271 | 337 | 437 | -99 | 1,316 | 1,687 | -371 | |||||||||
| 2025 | 994 | 1,297 | -304 | 345 | 458 | -113 | 1,339 | 1,756 | -417 | |||||||||
| 2026 | 1,007 | 1,335 | -328 | 351 | 492 | -141 | 1,358 | 1,828 | -469 | |||||||||
| 2027 | 1,019 | 1,373 | -354 | 357 | 518 | -161 | 1,376 | 1,890 | -514 | |||||||||
| 2028 | 1,031 | 1,409 | -378 | 362 | 542 | -180 | 1,393 | 1,951 | -558 | |||||||||
| 2029 | 1,042 | 1,444 | -402 | 368 | 568 | -200 | 1,410 | 2,012 | -602 | |||||||||
| 2030 | 1,054 | 1,479 | -425 | 373 | 593 | -220 | 1,427 | 2,072 | -645 | |||||||||
| 2031 | 1,065 | 1,511 | -447 | 378 | 620 | -242 | 1,443 | 2,132 | -688 | |||||||||
| 2032 | 1,076 | 1,543 | -467 | 384 | 648 | -265 | 1,460 | 2,192 | -732 | |||||||||
| 2033 | 1,087 | 1,573 | -486 | 389 | 677 | -288 | 1,476 | 2,251 | -775 | |||||||||
| 2034 | 1,098 | 1,601 | -503 | 394 | 707 | -312 | 1,492 | 2,308 | -816 | |||||||||
| 2035 | 1,109 | 1,627 | -518 | 400 | 737 | -337 | 1,509 | 2,364 | -856 | |||||||||
| 2036 | 1,120 | 1,657 | -537 | 405 | 767 | -362 | 1,525 | 2,424 | -899 | |||||||||
| 2037 | 1,131 | 1,685 | -554 | 411 | 798 | -387 | 1,542 | 2,483 | -941 | |||||||||
| 2038 | 1,143 | 1,712 | -569 | 416 | 828 | -412 | 1,559 | 2,540 | -981 | |||||||||
| 2039 | 1,155 | 1,737 | -583 | 422 | 858 | -437 | 1,577 | 2,596 | -1,019 | |||||||||
| 2040 | 1,166 | 1,761 | -595 | 428 | 892 | -464 | 1,594 | 2,653 | -1,059 | |||||||||
| 2041 | 1,178 | 1,784 | -606 | 433 | 924 | -491 | 1,611 | 2,708 | -1,097 | |||||||||
| 2042 | 1,190 | 1,807 | -617 | 439 | 955 | -516 | 1,628 | 2,762 | -1,133 | |||||||||
| 2043 | 1,202 | 1,829 | -627 | 444 | 985 | -541 | 1,646 | 2,815 | -1,169 | |||||||||
| 2044 | 1,214 | 1,852 | -638 | 450 | 1,016 | -566 | 1,664 | 2,868 | -1,204 | |||||||||
| 2045 | 1,226 | 1,875 | -649 | 455 | 1,046 | -591 | 1,681 | 2,921 | -1,240 | |||||||||
| 2046 | 1,238 | 1,897 | -659 | 461 | 1,075 | -614 | 1,699 | 2,972 | -1,274 | |||||||||
| 2047 | 1,250 | 1,919 | -669 | 467 | 1,102 | -636 | 1,716 | 3,021 | -1,305 | |||||||||
| 2048 | 1,261 | 1,941 | -680 | 472 | 1,128 | -655 | 1,733 | 3,069 | -1,335 | |||||||||
| 2049 | 1,273 | 1,963 | -690 | 478 | 1,151 | -674 | 1,750 | 3,114 | -1,364 | |||||||||
| 2050 | 1,284 | 1,985 | -701 | 483 | 1,176 | -693 | 1,767 | 3,161 | -1,394 | |||||||||
| 2051 | 1,295 | 2,008 | -713 | 489 | 1,199 | -710 | 1,784 | 3,207 | -1,423 | |||||||||
| 2052 | 1,307 | 2,032 | -726 | 494 | 1,220 | -726 | 1,801 | 3,252 | -1,451 | |||||||||
| 2053 | 1,318 | 2,057 | -740 | 500 | 1,239 | -740 | 1,817 | 3,297 | -1,479 | |||||||||
| 2054 | 1,329 | 2,083 | -754 | 505 | 1,259 | -754 | 1,834 | 3,342 | -1,508 | |||||||||
| 2055 | 1,340 | 2,110 | -769 | 511 | 1,278 | -768 | 1,851 | 3,388 | -1,537 | |||||||||
| 2056 | 1,351 | 2,137 | -786 | 516 | 1,299 | -782 | 1,868 | 3,436 | -1,568 | |||||||||
| 2057 | 1,362 | 2,164 | -802 | 522 | 1,317 | -795 | 1,884 | 3,482 | -1,597 | |||||||||
| 2058 | 1,373 | 2,192 | -819 | 528 | 1,334 | -807 | 1,901 | 3,527 | -1,626 | |||||||||
| 2059 | 1,384 | 2,220 | -836 | 534 | 1,351 | -817 | 1,918 | 3,571 | -1,653 | |||||||||
| 2060 | 1,395 | 2,249 | -853 | 539 | 1,367 | -828 | 1,935 | 3,615 | -1,681 | |||||||||
| 2061 | 1,406 | 2,277 | -871 | 545 | 1,382 | -837 | 1,951 | 3,659 | -1,708 | |||||||||
| 2062 | 1,417 | 2,306 | -889 | 551 | 1,398 | -847 | 1,968 | 3,704 | -1,736 | |||||||||
| 2063 | 1,428 | 2,335 | -907 | 556 | 1,413 | -857 | 1,984 | 3,748 | -1,764 | |||||||||
| 2064 | 1,439 | 2,364 | -926 | 562 | 1,428 | -866 | 2,001 | 3,792 | -1,792 | |||||||||
| 2065 | 1,449 | 2,394 | -945 | 568 | 1,443 | -875 | 2,017 | 3,837 | -1,820 | |||||||||
| 2066 | 1,460 | 2,425 | -964 | 574 | 1,458 | -884 | 2,034 | 3,883 | -1,849 | |||||||||
| 2067 | 1,471 | 2,456 | -985 | 580 | 1,473 | -893 | 2,051 | 3,929 | -1,878 | |||||||||
| 2068 | 1,482 | 2,488 | -1,006 | 586 | 1,488 | -902 | 2,068 | 3,975 | -1,908 | |||||||||
| 2069 | 1,493 | 2,520 | -1,027 | 592 | 1,503 | -911 | 2,084 | 4,022 | -1,938 | |||||||||
| 2070 | 1,504 | 2,552 | -1,049 | 598 | 1,518 | -920 | 2,101 | 4,070 | -1,969 | |||||||||
| 2071 | 1,515 | 2,585 | -1,070 | 604 | 1,533 | -930 | 2,119 | 4,118 | -2,000 | |||||||||
| 2072 | 1,526 | 2,617 | -1,091 | 610 | 1,549 | -939 | 2,136 | 4,165 | -2,029 | |||||||||
| 2073 | 1,537 | 2,648 | -1,111 | 616 | 1,564 | -948 | 2,153 | 4,212 | -2,059 | |||||||||
| 2074 | 1,548 | 2,680 | -1,132 | 622 | 1,579 | -956 | 2,170 | 4,258 | -2,088 | |||||||||
| 2075 | 1,559 | 2,710 | -1,151 | 628 | 1,593 | -964 | 2,187 | 4,303 | -2,115 | |||||||||
| 2076 | 1,570 | 2,739 | -1,169 | 634 | 1,606 | -972 | 2,204 | 4,345 | -2,141 | |||||||||
| 2077 | 1,581 | 2,767 | -1,187 | 641 | 1,619 | -978 | 2,221 | 4,386 | -2,165 | |||||||||
| 2078 | 1,591 | 2,795 | -1,204 | 646 | 1,631 | -984 | 2,238 | 4,425 | -2,188 | |||||||||
| 2079 | 1,602 | 2,822 | -1,220 | 652 | 1,642 | -989 | 2,254 | 4,463 | -2,209 | |||||||||
| 2080 | 1,613 | 2,849 | -1,236 | 658 | 1,652 | -994 | 2,271 | 4,501 | -2,229 | |||||||||
| 2081 | 1,624 | 2,876 | -1,252 | 664 | 1,662 | -998 | 2,288 | 4,538 | -2,250 | |||||||||
| 2082 | 1,635 | 2,903 | -1,268 | 670 | 1,672 | -1,002 | 2,305 | 4,575 | -2,270 | |||||||||
| 2083 | 1,646 | 2,930 | -1,285 | 676 | 1,682 | -1,006 | 2,322 | 4,613 | -2,290 | |||||||||
| 2084 | 1,657 | 2,958 | -1,301 | 682 | 1,693 | -1,010 | 2,339 | 4,650 | -2,311 | |||||||||
| 2085 | 1,668 | 2,986 | -1,318 | 689 | 1,703 | -1,014 | 2,356 | 4,689 | -2,332 | |||||||||
| 2086 | 1,679 | 3,015 | -1,336 | 695 | 1,713 | -1,018 | 2,374 | 4,728 | -2,354 | |||||||||
| 2087 | 1,690 | 3,043 | -1,353 | 701 | 1,723 | -1,022 | 2,392 | 4,767 | -2,375 | |||||||||
| 2088 | 1,702 | 3,072 | -1,370 | 707 | 1,734 | -1,027 | 2,409 | 4,806 | -2,397 | |||||||||
| 2089 | 1,713 | 3,101 | -1,387 | 714 | 1,745 | -1,031 | 2,427 | 4,846 | -2,419 | |||||||||
| 2090 | 1,725 | 3,130 | -1,405 | 720 | 1,756 | -1,036 | 2,445 | 4,885 | -2,440 | |||||||||
a OASDI benefit payments which were scheduled to be paid on January 3 for some past and future years were actually paid on December 31 as required by the statutory provision for early delivery of benefit payments when the normal payment delivery date is a Saturday, Sunday, or legal public holiday. For comparability with the values for historical years and the projections in this report, all trust fund operations and asset reserves reflect the 12 months of benefits scheduled for payment each year.
b Between -$500 million and $500 million.
Note: Totals do not necessarily equal the sums of rounded components.